1.792
Revenue¥B
1.367
1.443
1.536
1.671
1.791
1.901
2.013
2.179
2.354
2.491
1.967
6.83%
6.67%
29
24.76
Revenue growth%
9.64
7.41
7.35
6.12
6.16
8.99
11.22
13.08
10.21
12.90
9.76
11.22
9.32
15
16.28
Gross margin%
35.17
33.20
33.71
31.86
32.55
30.50
28.12
27.80
27.78
28.20
8.17
28.12
31.18
89
26.47
Operating margin%
4.99
4.47
6.45
9.09
7.08
6.06
4.49
2.75
4.46
5.72
6.12
4.49
5.36
74
18.26
Net margin%
0.40
2.60
1.85
0.68
2.79
0.65
0.40
0.64
1.50
2.69
19.47
0.65
1.09
16
31.49
P/E ratio (avg)x
5.540
4.824
4.624
3.901
4.105
3.678
3.491
3.548
3.386
3.030
32.36
3.491
3.789
16
37.79
EV/EBITx
22.51
24.68
27.27
26.29
26.67
29.75
30.80
29.50
32.19
33.70
35.27
30.80
28.39
85
16.98
FCF yield (avg)%
4.86
5.82
7.60
9.20
9.79
12.76
14.69
13.77
13.25
14.15
3.21
13.77
11.27
63
18.88
FCF margin%
10.14
8.53
7.69
7.42
5.54
7.27
5.63
7.23
5.85
3.71
26.48
5.85
7.25
22
1.568
FCF / Net incomex
0.399
0.371
0.380
0.365
0.365
0.337
0.383
0.375
0.378
0.428
0.705
0.378
0.377
22
25.31
ROIC%
22.88
21.74
23.05
22.72
20.56
19.55
21.23
20.96
20.76
22.14
7.09
20.96
21.48
80
22.59
Return on equity%
1.55
1.90
1.83
0.40
0.40
1.07
0.57
0.40
0.40
0.40
9.87
0.40
0.48
86
6.22
Return on assets%
11.17
12.64
13.74
11.94
14.48
13.76
11.03
10.87
10.27
12.07
14.14
11.03
12.00
55
0.18
EPS¥
0.34
0.32
0.35
0.33
0.33
0.30
0.28
0.25
0.24
0.27
0.19
(3.96%)
(1.97%)
—
16.15
EPS growth%
20.33
19.61
20.73
23.55
25.99
25.06
24.33
23.57
21.91
23.52
13.80
23.57
23.54
15
0.07
Bookvalue per sh¥
0.23
0.22
0.23
0.24
0.27
0.29
0.33
0.34
0.34
0.36
0.09
6.30%
5.81%
—
0.08
FCF per share¥
0.15
0.17
0.19
0.18
0.18
0.16
0.18
0.20
0.20
0.22
0.14
4.86%
5.08%
—
0.21
Dividend per sh¥
0.09
0.09
0.09
0.10
0.09
0.09
0.08
0.07
0.07
0.07
0.19
(5.46%)
(4.09%)
—
14.31
Div yield (avg)%
13.41
12.43
13.85
14.86
17.58
15.65
13.49
14.48
11.59
11.51
18.44
13.49
13.67
34
25.89
Payout ratio%
22.46
25.22
27.96
30.34
27.69
28.06
27.68
24.90
25.45
24.88
11.38
25.45
26.56
58
2.287
Shares (diluted)B
2.738
3.253
3.418
4.092
4.612
4.610
4.581
5.496
5.892
5.787
2.264
4.64%
8.73%
77
22.91
Buyback yield%
11.10
11.91
11.32
11.97
10.97
13.83
13.84
11.21
10.19
10.51
27.66
11.21
11.27
17
0.688
D/E ratiox
0.972
0.894
0.885
0.851
0.887
0.853
0.849
0.847
0.965
1.046
0.275
0.853
0.886
27
0.576
Enterprise value¥B
2.029
2.064
2.318
2.257
2.354
2.781
2.708
3.039
3.415
3.675
0.187
9.32%
6.40%
84
1.286
LT debt¥B
0.860
0.840
0.998
1.007
1.153
1.098
1.046
1.205
1.348
1.509
0.662
5.54%
6.35%
26
Revenue
¥2.491B
6.67%
1.00×
Cost of revenue
¥1.155B
6.80%
1.01×
Operating expenses
¥550.4M
6.21%
0.96×
Cash and investments
15.96%
Spread over hurdle
14.68%